Viaplay Group AB (publ) (STO: VPLAY.B)
Sweden
· Delayed Price · Currency is SEK 0.679
-0.011 (-1.54%)
Jan 3, 2025, 5:29 PM CET
Viaplay Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Revenue | 18,556 | 18,567 | 15,691 | 12,661 | 12,003 | 14,204 | Upgrade
|
| Revenue Growth (YoY) | 1.21% | 18.33% | 23.93% | 5.48% | -15.50% | -2.50% | Upgrade
|
| Cost of Revenue | 17,004 | 17,265 | 13,048 | 9,447 | 8,813 | 9,888 | Upgrade
|
| Gross Profit | 1,552 | 1,302 | 2,643 | 3,214 | 3,190 | 4,316 | Upgrade
|
| Selling, General & Admin | 2,368 | 2,639 | 3,163 | 2,662 | 2,362 | 2,992 | Upgrade
|
| Other Operating Expenses | -91 | -171 | -161 | -86 | -95 | -112 | Upgrade
|
| Operating Expenses | 2,277 | 2,468 | 3,002 | 2,576 | 2,267 | 2,880 | Upgrade
|
| Operating Income | -725 | -1,166 | -359 | 638 | 923 | 1,436 | Upgrade
|
| Interest Expense | -175 | -319 | -137 | -115 | -80 | -53 | Upgrade
|
| Interest & Investment Income | 936 | 71 | 32 | 11 | 10 | 19 | Upgrade
|
| Earnings From Equity Investments | 128 | 63 | 275 | 40 | 100 | 5 | Upgrade
|
| Currency Exchange Gain (Loss) | 52 | 52 | 6 | -9 | 34 | 14 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | -15 | - | Upgrade
|
| EBT Excluding Unusual Items | 216 | -1,299 | -183 | 565 | 972 | 1,421 | Upgrade
|
| Merger & Restructuring Charges | 73 | - | - | - | - | -159 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -187 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -74 | - | - | Upgrade
|
| Asset Writedown | - | - | -2 | -15 | -2 | -546 | Upgrade
|
| Other Unusual Items | -2,855 | -9,224 | 510 | - | 2,305 | -56 | Upgrade
|
| Pretax Income | -2,566 | -10,523 | 325 | 476 | 3,088 | 660 | Upgrade
|
| Income Tax Expense | -22 | -776 | 2 | 111 | 218 | 122 | Upgrade
|
| Earnings From Continuing Operations | -2,544 | -9,747 | 323 | 365 | 2,870 | 538 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -40 | -643 | 52 | Upgrade
|
| Net Income to Company | -2,544 | -9,747 | 323 | 325 | 2,227 | 590 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | 9 | -1 | Upgrade
|
| Net Income | -2,544 | -9,747 | 323 | 325 | 2,236 | 589 | Upgrade
|
| Net Income to Common | -2,544 | -9,747 | 323 | 325 | 2,236 | 589 | Upgrade
|
| Net Income Growth | - | - | -0.62% | -85.47% | 279.63% | -54.20% | Upgrade
|
| Shares Outstanding (Basic) | 2,973 | 78 | 78 | 77 | 67 | 67 | Upgrade
|
| Shares Outstanding (Diluted) | 2,973 | 78 | 78 | 77 | 68 | 67 | Upgrade
|
| Shares Change (YoY) | 3700.44% | 0.00% | 1.55% | 13.84% | 0.27% | 0.18% | Upgrade
|
| EPS (Basic) | -0.86 | -124.60 | 4.13 | 4.24 | 33.20 | 8.75 | Upgrade
|
| EPS (Diluted) | -0.86 | -124.61 | 4.13 | 4.22 | 33.05 | 8.73 | Upgrade
|
| EPS Growth | - | - | -2.15% | -87.23% | 278.62% | -54.28% | Upgrade
|
| Free Cash Flow | -4,068 | -3,507 | -3,187 | 261 | 1,379 | 426 | Upgrade
|
| Free Cash Flow Per Share | -1.37 | -44.83 | -40.74 | 3.39 | 20.38 | 6.31 | Upgrade
|
| Gross Margin | 8.36% | 7.01% | 16.84% | 25.39% | 26.58% | 30.39% | Upgrade
|
| Operating Margin | -3.91% | -6.28% | -2.29% | 5.04% | 7.69% | 10.11% | Upgrade
|
| Profit Margin | -13.71% | -52.50% | 2.06% | 2.57% | 18.63% | 4.15% | Upgrade
|
| Free Cash Flow Margin | -21.92% | -18.89% | -20.31% | 2.06% | 11.49% | 3.00% | Upgrade
|
| EBITDA | -696 | -1,063 | -260 | 751 | 1,069 | 1,559 | Upgrade
|
| EBITDA Margin | -3.75% | -5.73% | -1.66% | 5.93% | 8.91% | 10.98% | Upgrade
|
| D&A For EBITDA | 29 | 103 | 99 | 113 | 146 | 123 | Upgrade
|
| EBIT | -725 | -1,166 | -359 | 638 | 923 | 1,436 | Upgrade
|
| EBIT Margin | -3.91% | -6.28% | -2.29% | 5.04% | 7.69% | 10.11% | Upgrade
|
| Effective Tax Rate | - | - | 0.62% | 23.32% | 7.06% | 18.48% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.